US · CRWD
CrowdStrike Holdings, Inc.
- Sector
- Technology · Software - Infrastructure
- Headquarters
- Austin, TX 78701
- Website
- crowdstrike.com
Price · as of 2025-01-31
$455.64
Market cap 93.78B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $222.77 | -51.11% |
| Intrinsic Value(DCF) | $480.13 | +5.37% |
| Graham-Dodd Method(GD) | $9.28 | -97.96% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | $0.00 | $0.00 | |||
| 2019 | $0.00 | $0.00 | |||
| 2020 | $58.15 | $75.24 | $54,998.36 | $0.12 | $0.00 |
| 2021 | $202.68 | $122.98 | $32,516.76 | $1.49 | $0.00 |
| 2022 | $218.21 | $129.00 | $14,114.19 | $0.00 | $0.00 |
| 2023 | $127.82 | $99.13 | $7,070.70 | $0.50 | $0.00 |
| 2024 | $309.05 | $192.57 | $2,314.89 | $8.85 | $16.08 |
| 2025 | $377.90 | $222.77 | $1,012.40 | $9.28 | $0.00 |
AI valuation
Our deep-learning model estimates CrowdStrike Holdings, Inc.'s (CRWD) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $222.77
- Current price
- $455.64
- AI upside
- -51.11%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$480.13
+5.37% upside
Graham-Dodd
$9.28
-97.96% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CRWD | CrowdStrike Holdings, Inc… | $455.64 | 93.78B | -51% | +5% | -98% | — | -5573.09 | 28.20 | 23.39 | 301.75 | — | 41.41 | 74.92% | -3.05% | -0.49% | -0.59% | 15.23% | -0.22% | 0.24 | -4.58 | 1.67 | 1.58 | -11.99 | -12127.00% | 2939.00% | 1494.00% | 1.15% | 0.40 | -337.55% | 0.00% | 0.00% | 1.03% | -738.66 | 83.30 | 22.50 | 10.86 |
| ACN | Accenture plc | $208.72 | 129.44B | +17% | -45% | — | -10% | 20.00 | 4.92 | 2.20 | 11.61 | 322.26 | 24.58 | 31.91% | 14.68% | 11.02% | 25.82% | 28.21% | 12.66% | 0.26 | 44.74 | 1.42 | 1.30 | -0.25 | 621.00% | 736.00% | 2623.00% | 7.08% | 0.56 | 39.33% | 2.41% | 48.20% | 6.99% | 14.70 | 13.82 | 2.16 | 4.97 |
| ADBE | Adobe Inc. | $262.41 | 109.84B | +32% | -2% | -69% | +17% | 16.04 | 9.84 | 4.81 | 11.73 | 45.67 | -66.12 | 88.61% | 36.63% | 30.00% | 55.43% | 59.35% | 23.88% | 0.57 | 33.10 | 1.00 | 0.88 | 0.12 | 3511.00% | 1053.00% | 2592.00% | 8.62% | 0.98 | 82.27% | 0.00% | 0.00% | 9.87% | 13.14 | 11.61 | 4.81 | 7.77 |
| ADI | Analog Devices, Inc. | $355.79 | 174.21B | -42% | -63% | — | -69% | 65.62 | 4.40 | 13.50 | 30.58 | 168.14 | -130.13 | 61.47% | 26.61% | 20.58% | 6.57% | 6.18% | 4.71% | 0.26 | 9.23 | 2.19 | 1.57 | 1.23 | 3902.00% | 1689.00% | 3705.00% | 2.88% | 1.48 | 10.79% | 1.29% | 84.90% | 2.75% | 52.44 | 35.94 | 13.96 | 7.13 |
| CRWV | CoreWeave, Inc. Class A C… | $79.56 | 40.35B | +43% | +22,287% | — | — | -29.09 | 10.18 | 6.62 | 18.29 | -141.22 | 16.98 | 71.68% | -0.90% | -22.74% | -79.89% | -0.38% | -3.48% | 4.54 | -0.04 | 0.46 | 0.43 | 4.54 | 2060.00% | 16788.00% | 2181.00% | -21.36% | 0.19 | -62.09% | 0.00% | 0.00% | 0.00% | -981.06 | -6.22 | 8.80 | 0.33 |
| FTNT | Fortinet, Inc. | $79.03 | 60.56B | +2% | +4% | -83% | -31% | 31.75 | 47.55 | 8.65 | 22.82 | 422.04 | 66.65 | 80.84% | 30.62% | 27.26% | 135.72% | -115.01% | 18.39% | 0.81 | 103.58 | 1.17 | 1.05 | -0.61 | 752.00% | 1417.00% | 1844.00% | 3.78% | 0.51 | -152.08% | 0.00% | 0.00% | 3.89% | 27.02 | 25.27 | 8.27 | 5.20 |
| KLAC | KLA Corporation | $1,524.55 | 200.31B | -61% | -57% | -95% | -38% | 29.56 | 25.58 | 9.88 | 22.78 | 59.41 | 48.89 | 62.32% | 43.11% | 33.41% | 100.78% | 76.58% | 25.79% | 1.30 | 17.34 | 2.62 | 1.70 | 0.75 | 4975.00% | 2389.00% | 2344.00% | 3.12% | 1.00 | 62.52% | 0.75% | 22.30% | 3.24% | 23.21 | 32.51 | 10.01 | 8.85 |
| NET | Cloudflare, Inc. | $172.19 | 60.59B | -43% | +30% | -99% | — | -616.73 | 43.23 | 29.09 | 302.13 | -2364.13 | 52.97 | 74.43% | -9.38% | -4.72% | -8.16% | -23.81% | -2.19% | 2.54 | -23.19 | 1.98 | 1.92 | 13.29 | 2609.00% | 2985.00% | 6598.00% | 0.51% | 0.28 | 37.99% | 0.00% | 0.00% | 0.00% | -308.27 | 193.24 | 28.91 | 8.69 |
| PANW | Palo Alto Networks, Inc. | $148.92 | 103.8B | +3% | +12% | -91% | -74% | 121.85 | 17.66 | 14.98 | 69.86 | — | 55.37 | 73.41% | 13.48% | 12.30% | 17.45% | 19.21% | 5.21% | 0.04 | 414.30 | 0.89 | 0.82 | -0.99 | -5604.00% | 1487.00% | 1190.00% | 2.51% | 0.47 | 75.47% | 0.00% | 0.00% | 1.26% | 109.10 | 39.08 | 14.70 | 5.93 |
| SNPS | Synopsys, Inc. | $414.00 | 79.21B | -2% | -26% | -88% | -54% | 63.09 | 2.97 | 11.92 | 38.18 | — | -7.48 | 76.98% | 12.97% | 18.89% | 7.15% | 3.88% | 4.35% | 0.50 | 2.05 | 1.62 | 1.20 | 4.56 | -4459.00% | 1512.00% | 509.00% | 1.60% | 0.41 | 5.96% | 0.00% | 0.00% | 0.00% | 104.33 | 70.75 | 13.53 | 3.10 |
| TXN | Texas Instruments Incorpo… | $212.11 | 192.73B | -30% | -60% | — | -47% | 38.14 | 11.72 | 10.79 | 24.39 | 793.26 | 16.29 | 57.02% | 34.06% | 28.28% | 30.15% | 20.63% | 14.27% | 0.95 | 11.09 | 4.35 | 2.17 | 1.47 | 481.00% | 1305.00% | 7377.00% | 1.36% | 2.26 | 10.18% | 2.62% | 100.00% | 3.40% | 33.41 | 77.31 | 11.38 | 9.82 |
About CrowdStrike Holdings, Inc.
CrowdStrike Holdings, Inc. provides cloud-delivered protection across endpoints and cloud workloads, identity, and data. It offers threat intelligence, managed security services, IT operations management, threat hunting, Zero Trust identity protection, and log management. The company primarily sells subscriptions to its Falcon platform and cloud modules through its direct sales team that leverages its network of channel partners. It serves customers worldwide. The company was incorporated in 2011 and is based in Austin, Texas.
- CEO
- George R. Kurtz
- Employees
- 10.12K
- Beta
- 1.03
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($480.13 ÷ $455.64) − 1 = +5.37% (DCF, example).